| 2,037 | 2,168 | 3,471 | 5,013 | 4,968 | 5,362 | 11,622 | 11,757 | 4,902 | 6,478 | 3,782 |
| -929 | -1,169 | -1,961 | -3,093 | -3,601 | -4,270 | -4,033 | -4,438 | -5,240 | -4,702 | -5,268 |
| 1,108 | 1,000 | 1,511 | 1,921 | 1,367 | 1,092 | 7,589 | 7,319 | -338 | 1,776 | -1,484 |
Selling/distribution expenses | -222 | -214 | -283 | -351 | -385 | -145 | -209 | -199 | -419 | -325 | -304 |
| -394 | -502 | -1,031 | -1,375 | -1,255 | -1,961 | -2,686 | -3,955 | -3,350 | -3,021 | -2,486 |
| 492 | 284 | 197 | 194 | -272 | -1,014 | 4,695 | 3,165 | -4,107 | -1,569 | -4,276 |
Depreciation & amortisation | 217 | 228 | 272 | 421 | 484 | 456 | 607 | 624 | 625 | 864 | 618 |
| 709 | 512 | 469 | 614 | 212 | -559 | 5,302 | 3,790 | -3,482 | -705 | -3,658 |
| -370 | -335 | -508 | -742 | -1,262 | -880 | -1,073 | -1,755 | -2,580 | -1,764 | -1,392 |
| 236 | 348 | 1,145 | 858 | 742 | 1,814 | 379 | 694 | 2,129 | 1,135 | 883 |
| -70 | -1 | -97 | -118 | -264 | -27 | 46 | -315 | -351 | -895 | -929 |
Share of associates' profit/(loss) | 9 | 17 | -13 | -11 | -26 | -9 | -37 | 0 | 0 | -14 | -7 |
| 297 | 313 | 724 | 181 | -1,082 | -117 | 4,011 | 1,789 | -4,909 | -3,107 | -5,632 |
| -65 | -45 | -60 | -99 | -139 | -76 | 5 | -413 | -261 | -302 | -391 |
Profit after tax from continuing operations | 232 | 268 | 664 | 82 | -1,221 | -193 | 4,016 | 1,376 | -5,170 | -3,409 | -6,024 |
Profit after tax from discontinued operations | 0 | 0 | 0 | 0 | 0 | 0 | 378 | -187 | 0 | -20 | -20 |
| 232 | 268 | 664 | 82 | -1,221 | -193 | 4,394 | 1,189 | -5,170 | -3,429 | -6,044 |
Profit after tax a/t non-controlling interest | 0 | 0 | 654 | 376 | 3 | -59 | 3,333 | 1,660 | -1,911 | -1,205 | -3,206 |
Profit after tax a/t company owners | 232 | 268 | 10 | -294 | -1,224 | -134 | 1,061 | -471 | -3,259 | -2,224 | -2,836 |
| 1.07 | 1.23 | 0.05 | -1.20 | -4.58 | -0.50 | 3.97 | -1.77 | -12.19 | -8.03 | -22.61 |
| 1.07 | 1.23 | 0.05 | -1.20 | -4.58 | -0.50 | 2.98 | -1.07 | -12.19 | -8.03 | -22.61 |
| 0.25 | 0.25 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - |
